Valuation HEICO Corporation NYSE

Stocks

Real-time Estimate Cboe BZX 04:22:54 16/09/26 am AEST			5-day change	1st Jan Change
223.12 ^USD	-2.03%		-4.97%	-11.52%

09:18pm	Guggenheim Initiates Coverage on HEICO With Neutral Rating	MT
08/09	Truist Raises Price Target on HEICO to $412 From $397, Keeps Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: October	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,759	19,315	19,279	29,515	38,342	36,026	-	-
Change	-	8.76%	-0.18%	53.1%	29.9%	-6.04%	-	-
Enterprise Value (EV) ¹	17,887	19,465	21,586	31,583	40,292	38,130	37,092	35,925
Change	-	8.83%	10.9%	46.31%	27.58%	-5.36%	-2.72%	-3.15%
P/E	63.1x	63.8x	54.4x	66.7x	64.9x	48.2x	42.6x	37.6x
PBR	8.37x	8.53x	6.81x	9.35x	10.2x	8.11x	7.02x	6.17x
PEG	-	4.1x	3.9x	2.6x	1.9x	1.7x	3.2x	2.9x
Capitalization / Revenue	9.52x	8.75x	6.5x	7.65x	8.55x	6.68x	6x	5.5x
EV / Revenue	9.59x	8.81x	7.27x	8.19x	8.98x	7.07x	6.17x	5.48x
EV / EBITDA	36.8x	32.8x	28.5x	31.5x	33x	24.9x	21.6x	19x
EV / EBIT	45.5x	39.2x	34.5x	38.3x	39.5x	29.2x	25.2x	22.1x
EV / FCF	43.9x	44.7x	54.1x	51.4x	46.8x	39x	32.4x	28.4x
FCF Yield	2.28%	2.24%	1.85%	1.94%	2.14%	2.56%	3.09%	3.52%
Dividend per Share ²	0.18	0.18	0.2	0.21	0.23	0.2471	0.2712	0.2907
Rate of return	0.13%	0.11%	0.13%	0.09%	0.07%	0.08%	0.09%	0.1%
EPS ²	2.21	2.55	2.91	3.67	4.9	6.306	7.138	8.078
Distribution rate	8.14%	7.06%	6.87%	5.72%	4.69%	3.92%	3.8%	3.6%
Net sales ¹	1,866	2,208	2,968	3,858	4,485	5,393	6,008	6,550
EBITDA ¹	485.9	593.2	758.3	1,002	1,220	1,534	1,717	1,886
EBIT ¹	392.9	496.8	625.3	824.5	1,019	1,304	1,469	1,626
Net income ¹	304.2	351.7	403.6	514.1	690.4	890.6	1,008	1,141
Net Debt ¹	128.2	150.8	2,307	2,067	1,950	2,104	1,066	-101.2
Reference price ²	139.39	162.64	158.41	244.95	317.77	303.75	303.75	303.75
Nbr of stocks (in thousands)	135,384	136,592	138,187	138,598	139,206	139,757	-	-
Announcement Date	15/12/21	19/12/22	18/12/23	17/12/24	18/12/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SAFRAN	32.21x	3.53x	16.03x	1.28%	154B
HOWMET AEROSPACE INC.	41.36x	9.3x	28.85x	0.23%	90.58B
TRANSDIGM GROUP INC.	30.75x	8.8x	16.8x	-.--%	61.42B
HEICO CORPORATION	48.18x	7.07x	24.88x	0.08%	36.03B
MTU AERO ENGINES AG	18.46x	1.95x	10.26x	1.43%	20.4B
CURTISS-WRIGHT CORPORATION	35.47x	5.41x	24.05x	0.19%	20.36B
AECC AVIATION POWER CO.,LTD	200.9x	-	-	-	15.95B
AVIC AIRBORNE SYSTEMS CO., LTD.	48.67x	-	-	-	8.38B
STANDARDAERO, INC.	19.62x	1.48x	10.59x	-.--%	7.67B
Average	52.85x	5.37x	18.78x	0.46%	46.07B
Weighted average by Cap.	41.45x	6.00x	19.95x	0.65%